{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["situacije","izračun količin kanalizacije","izračun količin za dokončanje"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"situacije","index":0,"n_rows":162,"n_cols":6,"rows_kept":162,"cut":false,"hidden":false,"merged":[[235,1,235,5],[242,1,242,2],[244,1,244,2]],"flags":["formulas_cached_only"]}
[null,null,"Enota","količina","cena/enoto","SKUPAJ"]
[null,"POPIS DEL - UREDITEV GREGORČIČEVE ULICE - 1. FAZA"]
[]
[null,"SKUPNA REKAPITULACIJA"]
[]
["A.","Pločniki",null,null,null,0]
["B","Cesta",null,null,null,0]
["C","Vodovod",null,null,null,0]
[null,"Nepredvidena dela (A+B+C) -10%",null,null,null,0]
[null,"Javna razsvetljava",null,null,null,0]
[null,"Kanalizacija (sklopA+sklopB)",null,null,null,0]
[null,"Skupaj",null,null,null,0]
[null,"DDV 20%",null,null,null,0]
[null,"VSE SKUPAJ",null,null,null,0]
[]
[]
["A.","IZVEDBA PLOČNIKOV"]
[]
["1.","PREDDELA"]
[]
["1.","Obnovitev zavarovanja zakoličbe","km",0.6,0,0]
["2.","Postavitev in zavarovanje profilov","kos",30,0,0]
["3.","Demontaža prometnih znakov","kos",9,0,0]
[]
["2.","RUŠTVENA DELA"]
[]
["1.","Rušenje obstoječih robnikov in odvoz na deponijo do 5km","m",1080,0,0]
["2.","Rušenje asfalta pločnikov ter odvoz na ustrezno deponijo z vsemi stroški","m2",810,0,0]
[]
["3.","VOZIŠČNA KONSTRUKCIJA "]
[]
["1.","Dobava in vgrajevanje tamponskega nasutja v debelini do 30cm","m3",227.4,0,0]
["2.","Fino planiranje in valjanje tamponskega nasutja ter priprava za asfalt","m2",758,0,0]
["3.","Izdelava zgornje nosilne plasti iz BB11,d.4 cm","m2",758,0,0]
["4.","Dobava in vgrajevanje betonskih robnikov 15/25/100","m",1190,0,0]
["4.a","Dobava in vgrajevanje betonskih vrtnih robnikov","m",650,0,0]
["5.","Dobava in vgrajevanje tlakovcev 10/10(vrtni robniki)","m",10,0,0]
[]
[]
["4.","ODVODNJAVANJE VOZIŠČA"]
[]
["1.","Izdelava vzdolžne in prečne drenaže iz fi10,gl. do 1m","m",10,0,0]
["2.","Izdelava kanalizacije iz betonskih cevi fi 30","m",10,0,0]
["2a.","Izdelava meteorne kanalizacije iz PVC DN200,kpl z izkopom,planiranjem ,obbetoniranjem","m",100,0,0]
["3.","Izdelava betonskega jaška fi 40, gl do 2m, pokrob125kN","kos",5,0,0]
["3a.","Izdelava betonskih jaškov fi 60 gl. do 2 m,komplet z LTŽ pokrovi 400kN","kos",1,0,0]
["3b.","Izdelava peskolovcev iz BC z LTŽ rešetko","kos",25,0,0]
["4.","Izdelava betonskih jaškov fi 100 gl. do 2 m,komplet z LTŽ pokrovi 400kN","kos",1,0,0]
[]
["5.","PROMETNA OPREMA"]
[]
["1.","Dobava in postavitev enojnega prometnega znaka,komplet s temelji","kos",12,0,0]
["2.","Dobava in pritrditev PZ velikosto 600x900","kos",0,0,0]
["3.","Izdelava tankoslojne neprekinjene bele črte š. 10 cm","m",100,0,0]
["4.","Izdelava tankoslojne neprekinjene bele črte š. 20 cm","m",40,0,0]
["5.","Izdelava tankoslojne neprekinjene bele črte š. 50 cm","m",500,0,0]
["6.","Izdelava druge tankoslojne označbe z enokomponentno barvo","m2",100,0,0]
[]
[]
["A","IZVEDBA PLOČNIKOV SKUPAJ",null,null,null,0]
[]
["B","UREDITEV VOZIŠČA"]
[]
["1.","Rušenje asfalta debeline 15-20cm z nalaganjem in odvozom v deponijo do 10km","m2",4320,0,0]
["2.","Široki strojni izkop v zemljini III ktg. z odvozom na deponijo do 10 km","m3",648,0,0]
["3.","Dodatni podložni betoni v območju nenosilnih tal","m3",10,0,0]
["4.","Kompletna izdelava stopnice š. 4,00m, štiri nastopne ploskve 30cm","kos",4,0,0]
["5.","Dvig pokrovov jaškov na višino","kos",10,0,0]
["6.","Dobava in vgrajevanje betonskih tlakovcev, pranih plošč za sanacijo površin po končanih delih-ocena","m2",10,0,0]
["7.","Zasaditev okrasnega grmičevja okrasnega grmičevja","kos",15,0,0]
["8a.","Dobava in vgrajevanje tampona v povp d. 30 cm","m3",1296,0,0]
["8b.","Izdelava finega planuma+-1cm","m2",4800,0,0]
["9.","Dobava in vgrajevanje bitumiziranega drobljenc BD22 v d. 7 cm","m2",3600,0,0]
["10.","Dobava in vgrajevanje bitumenskega betona,BB11 v d. 3 cm","m2",3600,0,0]
["11.","Asfaltiranje površin za prekopi kanalizacije z BB 11 6 cm","m2",592.5,0,0]
[null,"Humuziranje ter zatravitev površin po končanih delih- z dobavo materiala","m2",200,0,0]
[]
[]
["B","UREDITEV VOZIŠČA SKUPAJ",null,null,null,0]
[]
["C","VODOVOD"]
["C.1.","GRADBENA DELA"]
[]
[1,"Zakoličba novih cevovodov ","m1  ",250,0,0]
[2,"Zavarovanje lomnih točk.","kos",10,0,0]
[3,"Postavljanje prečnih profilov na mestih kjer se menja smer ali padec cevovoda.","kos",10,0,0]
[4,"Strojni izkop vodovodnega jarka v suhem terenu širine do 2,0 m, globine do 2 m, s pravilnim odsekovanjem stranic in odmetom materiala 1,0 m od roba jarka ( 80 % celotnega izkopa; 0,91 - 0,97 m3/m1 ):"]
[null,"- skupaj 100% ","m3 ",750]
[null,"a). v terenu III. kat.cca 60 %","m3 ",450,0,0]
[null,"b). v terenu IV. kat. cca 30 %","m3 ",225,0,0]
[null,"c). v terenu V. kat. cca  10 % ","m3 ",75,0,0]
[5,"Ročni izkop vodovodnega jarka v suhem terenu širine do 2,0 m, globine do 2 m, s pravilnim odsekovanjem stranic in odmetom materiala 1,0 m od roba jarka ( 5 % celotnega izkopa ):"]
[null,0.05]
[null,"a). v terenu III. kat.cca 60 %","m3 ",22.5,0,0]
[null,"b). v terenu IV. kat. cca 30 %","m3 ",11.25,0,0]
[null,"c). v terenu V. kat. cca  10 %","m3 ",3.75,0,0]
[6,"Razpiranje izkopanega jarka na mestih kjer nastopa možnost zasipa ( 2,66 - 2,71 m2/m1 ).","m2 ",20,0,0]
[7,"Planiranje dna jarka v ravnini ali vzdolžnih naklonih pri normalnih pogojih v vseh kategorijah ( 0,48 - 0,50 m2/m1 ).","m2 ",150,0,0]
[8,"Dobava posteljice iz sipkega materiala velikosti zrna do 8 mm, kompletno s prevozom in premetavanjem v jarek, podbijanjem cevi in planiranjem ( 0,15-0,17 m3/m1 ).","m3 ",42.5,0,0]
[9,"Zasip jarka z materialom od izkopa z nabijanjem v plasteh po 30 cm do 95% SPP."]
[null,"- skupaj 100%","m3 ",375]
[null,"a). strojno zasipavanje 95 %","m3 ",356.25,0,0]
[null,"b). ročno zasipavanje 5 %","m3 ",18.75,0,0]
[10,"Zasip jarka s tamponskim drobljencem 0-32 mm z nabijanjem v plasteh po 20 cm do M2= 80 Mpa ali 98% MPP."]
[null,"- skupaj 100%","m3 ",353.75]
[null,"a). strojno zasipavanje 95 %","m3 ",336.0625,0,0]
[null,"b). ročno zasipavanje 5 %","m3 ",17.6875,0,0]
[11,"Nalaganje in odvoz izkopanega materijala v deponijo narazdalji do 10 km (obračun v raščenem stanju)","m3 ",375,0,0]
[17,"Obbetoniranje cestnih kap, zasunov, kolen in hidrantov z MB 20 z vsemi pomožnimi deli (0,3 m3/kos)","kos",20,0,0]
[12,"Kompletna izdelava AB jaškov iz MB 30 notranjih dimenzij z vsemi pomožnimi deli (izkop, opaženje, betoniranje, zasip), vključno z dobavo in vgradnjo LŽ pokrova  z okvirjem 400kN, dimenzij 60/60 cm, z napisom \"VODOVOD\" po detajlu."]
[null,"a). jašek 200/120/190 cm","kos",2,0,0]
[null,"b)jašek 120/120/190","kos",1,0,0]
[13,"Izdelava geodetskega posnetka položenega cevovoda z vrisom v kataster.","m1  ",250,0,0]
[14,"Dodatek za razna nepredvidena dela na cevovodu:"]
[null,"Predvideno 7 % od vrednosti gradbenih del",null,null,null,0]
[null,"C.1. SKUPAJ",null,null,null,0]
[]
["C.2.","VODOVODNI MATERIAL Z MONTAŽO IN TRANSPORTI"]
["I","CEVI"]
[1,"Prenašanje  in spuščanje v jarek cevi dolžine do 6m iz duktilne litine DN 100 mm, z dobavo, montažo in vsem potrebnim materialom","m1  ",40,0,0]
[2,"Prenašanje  in spuščanje v jarek cevi dolžine do 6m iz duktilne litine DN 80 mm, z dobavo, montažo in vsem potrebnim materialom","m1  ",20,0,0]
[]
[3,"Prenašanje  in spuščanje v jarek cevi dolžine do 6m iz duktilne litine DN 250 mm, z dobavo, montažo in vsem potrebnim materialom","m1  ",190,0,0]
[null,"SKUPAJ CEVI",null,null,null,0]
[]
["II","FAZONI"]
[null,"posamezna postavka zajema vsa dela in materijal, kot npr. dobavo, prenose, montažo, tesnilni in vijačni material"]
[1,"FFK DN 250/22.5°","kos",6,0,0]
[2,"FFQ DN 250/90°","kos",4,0,0]
[3,"MMB250/80","kos",3,0,0]
[4,"EU DN250","kos",6,0,0]
[5,"FF DN250/600","kos",2,0,0]
[6,"FFDN 100/600","kos",2,0,0]
[7,"FF DN100/400","kos",1,0,0]
[8,"T kos 250/100","kos",1,0,0]
[9,"FFQ DN250","kos",1,0,0]
[10,"FFR DN 250/100/200","kos",1,0,0]
[11,"EU DN100","kos",4,0,0]
[12,"Multijoint DN100","kos",2,0,0]
[13,"EU DN80","kos",3,0,0]
[14,"FFDN 100/300","kos",1,0,0]
[15,"Mont.-demon.kos DN100","kos",1,0,0]
[16,"T kos 100/100","kos",1,0,0]
[17,"T kos 250/250","kos",1,0,0]
[18,"FF DN250/800","kos",1,0,0]
[19,"FF DN250/400","kos",1,0,0]
[20,"FFR DN 250/50/200","kos",1,0,0]
[null,"FAZONI SKUPAJ:",null,null,null,0]
["III","ARMATURE"]
[null,"posamezna postavka zajema vsa dela in materijal, kot npr. dobavo, prenose, montažo, tesnilni in vijačni material"]
[1,"Ovalni klinasti zasun DN 250 ","kos",2,0,0]
[2,"Ovalni klinasti zasun DN 100 s kolesom","kos",2,0,0]
[3,"Nadzemni hidrant 80/700","kos",3,0,0]
[4,"Avtomatski zračnik DN 50","kos",1,0,0]
[5,"PKZ DN 50","kos",1,0,0]
[6,"Ovalni klinasti zasun DN 800 s teleskopsko vgradno garnituro","kos",3,0,0]
[7,"Reducirni venril DN100","kos",1,0,0]
[null,"ARMATURE SKUPAJ:",null,null,null,0]
[]
[null,"C.2.SKUPAJ",null,null,null,0]
[]
[null,"VODOVOD SKUPAJ",null,null,null,0]

{"sheet":"izračun količin kanalizacije","index":1,"n_rows":45,"n_cols":16,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,10,1,12],[1,1,1,8],[1,14,1,15]],"flags":["formulas_cached_only"]}
[null,"izračun količin kanalizacije - izvedeno"]
[null,"vnašanje podatkov",{"$nulls":8},"površine",null,null,null,"volumni"]
["kanal","jašek","stacionaža","globina","naklon izkopa","širina spodaj","premer cevi","debelina cevi","površina betona","vmesne razdalje","širina zgoraj","površina izkopa","zasip","planum spodaj","izkop","zasip"]
["MG1","MG1-1",0,3.69,60,3.1,140,13,1.68,null,7.358233434899402,19.295440687389394,15.452294687389394]
[null,"MG1-2",21,3.47,60,3.1,140,13,1.68,21,7.1043550187265385,17.704555957490545,13.861409957490544,65.10000000000001,388.4999647712394,307.79389877123936]
[null,"MG1-3",85,2.98,60,3.1,140,13,1.68,64,6.538898546341523,14.361958834048869,10.51881283404887,198.4,1026.1284733292612,780.1671293292612]
[null,"MG1-4",110,2.77,60,3.1,140,13,1.68,25,6.2965600581765155,13.014235680574474,9.171089680574475,77.5,342.2024314327918,246.12378143279182]
[null,"MG1-5",150,2.65,60,3.1,140,13,1.68,40,6.158080922082227,12.26695722175895,8.42381122175895,124,505.6238580466685,351.8980180466685]
[null,"MG1-6",183,2.69,60,3.1,140,13,1.68,33,6.204240634113656,12.514203652882866,8.671057652882865,102.3,408.88915443159,282.06533643158997]
[null,null,null,3.0416666666666665,{"$nulls":5},183,6.61006143572331,null,null,567.3,2671.3438820115507,1968.048164011551]
[]
["MLIN","MG1-2",0,2.11,60,1.8,40,5,0.46,null,4.234924809657923,6.366845674189109,5.710595674189109]
[null,"MM1-1A",9,1.77,60,1.8,40,5,0.46,9,3.84256725739077,4.9936720227908316,4.3374220227908316,16.2,51.12232963640973,45.21607963640973]
[null,"MM1-1",21,1.53,60,1.8,40,5,0.46,12,3.565608985202191,4.104690873679676,3.448440873679676,21.6,54.59017737882305,46.71517737882304]
[{"$nulls":9},21,null,null,null,37.8,105.71250701523277,91.93125701523277]
[]
["MPr","MG1-2A",0,2.81,60,1.69,80,8,0.73,null,4.932719770207946,9.304921277142164,7.851465277142163]
[null,"MPr1",12,2.21,60,1.69,80,8,0.73,12,4.240324089736498,6.5530081191588305,5.099552119158831,20.28,95.14757637780596,77.70610437780596]
[null,"MPr2",21,2.03,60,1.69,80,8,0.73,9,4.032605385595064,5.8084444663789885,4.354988466378989,15.209999999999999,55.626536634920186,42.54543263492019]
[{"$nulls":9},21,null,null,null,35.49,150.77411301272616,120.25153701272615]
[]
["MG3","MG1-5",0,1.57,60,1.2,40,5,0.32,null,3.011768697233621,3.3062384273283927,2.789988427328393]
[null,"MG3-1",9,1.51,60,1.2,40,5,0.32,9,2.942529129186476,3.1276094925357896,2.6113594925357897,10.799999999999999,28.95231563938882,24.30606563938882]
[{"$nulls":9},9,null,null,null,10.799999999999999,28.95231563938882,24.30606563938882]
[]
["FPr","FG1-2",0,1.76,60,0.6,20,1,0.14,null,2.631027329382913,2.8433040498569633,2.6653100498569633]
[null,"FPr1",16,1.59,60,0.6,20,1,0.14,16,2.434848553249336,2.412704599833222,2.234710599833222,9.6,42.048069197521485,39.200165197521486]
[null,"FPr2",32,1.53,60,0.6,20,1,0.14,16,2.3656089852021913,2.2686908736796765,2.0906968736796765,9.6,37.45116378810319,34.60325978810319]
[{"$nulls":9},32,null,null,null,19.2,79.49923298562467,73.80342498562467]
[]
["FG3","FG3-1A",30,2.1,60,0.6,20,1,0.14,null,3.0233848816500664,3.80455412573257,3.62656012573257]
[null,"FG3-2",53,1.62,60,0.6,20,1,0.14,23,2.4694683372729083,2.486269353191056,2.308275353191056,13.799999999999999,72.3444700076217,68.2506080076217]
[{"$nulls":9},23,null,null,null,13.799999999999999,72.3444700076217,68.2506080076217]
[]
[{"$nulls":8},"višina kinete"]
["KINETA","IZTOK",0,2.1,60,4.5,280,15,90,null,6.923384881650066,11.994554125732568,8.274554125732568]
[null,"MG1-1",7.5,3.69,60,3.1,140,15,140,7.5,7.358233434899402,19.295440687389394,16.405440687389394,28.5,117.33748054920737,92.54998054920736]
[{"$nulls":9},7.5,null,null,null,28.5,117.33748054920737,92.54998054920736]
[]
["dodatni izkopi-poglobitve pod kanalizacijo",{"$nulls":13},100,100]
["izkop in zamenjava tampona na preostanku širine ceste",{"$nulls":12},598,298.88,298.88]
[]
[]
[]
["Skupaj",{"$nulls":12},1310.8899999999999,3624.8440012213523,2838.021037221353]

{"sheet":"izračun količin za dokončanje","index":2,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,8],[1,10,1,12],[1,14,1,15]],"flags":["formulas_cached_only"]}
[null,"izračun količin kanalizacije za dokončanje"]
[null,"vnašanje podatkov",{"$nulls":8},"površine",null,null,null,"volumni"]
["kanal","jašek","stacionaža","globina","naklon izkopa","širina spodaj","premer cevi","debelina cevi","površina betona","vmesne razdalje","širina zgoraj","površina izkopa","zasip","planum spodaj","izkop","zasip"]
["MG1","MG1-6",183,2.5,60,2.9,120,13,1.46,null,5.784982001964364,10.856227502455456,7.722921502455455]
[null,"MG1-7",205.61,2.37,60,2.9,120,13,1.68,22.610000000000014,5.634962937862218,10.11393108136673,6.7606250813667295,65.56900000000003,237.06764279010991,163.73649413010992]
[null,"MG1-8",230.86,2.71,60,2.9,120,13,1.68,25.25,6.027320490129371,12.096519264125298,8.743213264125298,73.225,280.40693561183684,195.73595911183685]
[{"$nulls":9},47.860000000000014,5.815755143318651,null,null,138.79400000000004,517.4745784019467,359.47245324194677]
[]
["C3A","MG1-6",0,2.05,60,1.69,80,8,0.73,null,4.055685241610779,5.889327372651048,4.435871372651048]
[null,"C3A1",29.54,1.53,60,1.69,80,8,0.73,29.54,3.455608985202191,3.9363908736796764,2.4829348736796764,49.922599999999996,145.1258584983048,102.1907682583048]
[null,"C3A2",63.44,1.48,60,1.69,80,8,0.73,33.9,3.397909345162904,3.765052915420549,2.311596915420549,57.291,130.53947222524883,81.26731382524882]
[{"$nulls":9},63.44,null,null,null,107.21359999999999,275.66533072355367,183.45808208355362]
[]
["MC3b","MG1-7",0,2.26,60,2.2,80,8,0.73,null,4.808023729775785,7.919066814646636,6.465610814646636]
[null,"MC3b-1",9.2,2.44,60,2.2,80,8,0.73,9.2,5.01574243391722,8.803205769379009,7.349749769379008,20.24,76.92245388651797,63.550658686517956]
[{"$nulls":9},9.2,null,null,null,20.24,76.92245388651797,63.550658686517956]
[]
[]
["FG3","FG1-8",0,2.66,60,0.6,20,1,0.14,null,3.669620850090084,5.678595730619812,5.500601730619812]
[null,"FG3-1",10,2.66,60,0.6,20,1,0.14,10,3.669620850090084,5.678595730619812,5.500601730619812,6,56.78595730619812,55.006017306198125]
[null,"FG3-1a",30,2.1,60,0.6,20,1,0.14,20,3.0233848816500664,3.80455412573257,3.62656012573257,12,94.83149856352382,91.27161856352382]
[{"$nulls":9},30,null,null,null,18,151.61745586972194,146.27763586972193]
[]
[]
["dodatni izkopi-poglobitve pod kanalizacijo",{"$nulls":13},30,30]
["izkop in zamenjava tampona na preostanku širine ceste",{"$nulls":12},0,0,0]
[]
[]
[]
["Skupaj",{"$nulls":12},284.24760000000003,1051.6798188817402,782.7588298817403]